Nifty
:
25424.65
Sensex
:
82225.92
-288.35 (-1.12%)
-1068.74 (-1.28%)
Nifty
Sensex
:
:
25424.65
82225.92
-288.35 (-1.12%)
-1068.74 (-1.28%)

Suraj Estate Developers Ltd.

Construction - Real Estate

Rating :
52/99

BSE: 544054 | NSE: SURAJEST

NSE BSE
214.45
23-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  218
  •  222.34
  •  213.25
  •  217.88
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  177496
  •  38346404.88
  •  398.7
  •  209.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,024.02
  • 10.47
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,537.57
  • N/A
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.60%
  • 4.36%
  • 21.00%
  • FII
  • DII
  • Others
  • 1.77%
  • 0.00%
  • 3.27%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.00
  • 21.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.53
  • 6.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 74.62
  • 46.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
180.05
169.85
6.01%
144.56
109.09
32.51%
132.47
133.67
-0.90%
136.48
100.36
35.99%
Expenses
126.47
124.03
1.97%
79.82
45.64
74.89%
82.88
70.38
17.76%
106.38
47.05
126.10%
EBITDA
53.58
45.81
16.96%
64.75
63.45
2.05%
49.59
63.29
-21.65%
30.10
53.31
-43.54%
EBIDTM
29.76%
26.97%
44.79%
58.16%
37.44%
47.35%
22.05%
53.12%
Other Income
1.43
1.98
-27.78%
0.86
0.55
56.36%
0.67
0.95
-29.47%
0.68
2.68
-74.63%
Interest
19.57
20.48
-4.44%
20.47
19.08
7.29%
20.65
22.14
-6.73%
4.00
24.98
-83.99%
Depreciation
1.29
1.29
0.00%
1.04
1.20
-13.33%
1.12
1.70
-34.12%
0.78
1.65
-52.73%
PBT
34.15
26.01
31.30%
44.09
43.72
0.85%
28.48
40.40
-29.50%
26.00
29.35
-11.41%
Tax
8.98
6.03
48.92%
11.00
11.88
-7.41%
7.20
10.27
-29.89%
7.72
10.06
-23.26%
PAT
25.17
19.98
25.98%
33.09
31.83
3.96%
21.28
30.13
-29.37%
18.28
19.29
-5.24%
PATM
13.98%
11.77%
22.89%
29.18%
16.07%
22.54%
13.39%
19.23%
EPS
5.43
4.32
25.69%
7.15
7.43
-3.77%
4.45
7.03
-36.70%
3.95
4.45
-11.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
593.56
549.09
412.21
305.74
272.72
239.99
86.93
34.58
Net Sales Growth
15.71%
33.21%
34.82%
12.11%
13.64%
176.07%
151.39%
 
Cost Of Goods Sold
-14.43
55.02
-38.87
-12.39
-38.44
58.31
-72.04
-97.55
Gross Profit
607.99
494.07
451.08
318.13
311.15
181.68
158.97
132.13
GP Margin
102.43%
89.98%
109.43%
104.05%
114.09%
75.70%
182.87%
382.10%
Total Expenditure
395.55
346.44
179.28
154.74
140.99
153.36
20.37
-19.77
Power & Fuel Cost
-
0.00
0.03
0.13
0.12
0.11
0.07
0.03
% Of Sales
-
0%
0.01%
0.04%
0.04%
0.05%
0.08%
0.09%
Employee Cost
-
24.26
14.49
11.60
9.74
7.61
6.42
5.06
% Of Sales
-
4.42%
3.52%
3.79%
3.57%
3.17%
7.39%
14.63%
Manufacturing Exp.
-
150.50
121.01
107.58
97.85
66.28
61.88
48.72
% Of Sales
-
27.41%
29.36%
35.19%
35.88%
27.62%
71.18%
140.89%
General & Admin Exp.
-
97.96
66.20
44.87
69.45
19.50
23.41
21.65
% Of Sales
-
17.84%
16.06%
14.68%
25.47%
8.13%
26.93%
62.61%
Selling & Distn. Exp.
-
13.50
9.46
1.87
1.76
0.64
0.38
1.54
% Of Sales
-
2.46%
2.29%
0.61%
0.65%
0.27%
0.44%
4.45%
Miscellaneous Exp.
-
5.21
6.96
1.08
0.49
0.91
0.25
0.78
% Of Sales
-
0.95%
1.69%
0.35%
0.18%
0.38%
0.29%
2.26%
EBITDA
198.02
202.65
232.93
151.00
131.73
86.63
66.56
54.35
EBITDA Margin
33.36%
36.91%
56.51%
49.39%
48.30%
36.10%
76.57%
157.17%
Other Income
3.64
4.08
3.49
2.15
1.19
4.01
2.02
1.23
Interest
64.69
65.70
138.90
107.35
93.10
79.21
64.46
52.82
Depreciation
4.23
4.96
3.66
2.58
3.67
2.39
1.78
0.59
PBT
132.72
136.06
93.87
43.21
36.15
9.05
2.33
2.17
Tax
34.90
35.91
26.38
11.15
9.65
2.77
0.81
0.55
Tax Rate
26.30%
26.39%
28.10%
25.80%
26.69%
30.61%
34.76%
25.35%
PAT
97.82
100.16
67.50
32.16
26.37
6.17
1.45
1.57
PAT before Minority Interest
97.81
100.15
67.49
32.06
26.50
6.28
1.52
1.62
Minority Interest
-0.01
0.01
0.01
0.10
-0.13
-0.11
-0.07
-0.05
PAT Margin
16.48%
18.24%
16.38%
10.52%
9.67%
2.57%
1.67%
4.54%
PAT Growth
-3.37%
48.39%
109.89%
21.96%
327.39%
325.52%
-7.64%
 
EPS
20.46
20.95
14.12
6.73
5.52
1.29
0.30
0.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
902.70
516.19
71.39
39.16
29.15
23.01
21.70
Share Capital
23.14
21.43
15.88
15.88
6.35
6.35
6.35
Total Reserves
829.69
494.76
55.52
23.29
22.80
16.66
15.35
Non-Current Liabilities
352.62
245.25
347.90
401.39
468.74
411.37
305.95
Secured Loans
304.46
240.30
345.73
396.60
464.04
406.83
301.68
Unsecured Loans
38.54
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.58
1.58
1.11
1.04
0.90
0.79
0.58
Current Liabilities
487.87
522.38
581.36
422.12
293.14
274.45
268.46
Trade Payables
42.86
35.95
26.95
19.30
14.16
12.59
18.54
Other Current Liabilities
324.60
402.94
470.11
320.79
212.22
207.22
193.91
Short Term Borrowings
90.01
66.67
70.06
75.08
65.48
54.34
55.93
Short Term Provisions
30.40
16.83
14.23
6.96
1.27
0.32
0.08
Total Liabilities
1,743.22
1,283.85
1,000.77
862.89
791.25
709.05
596.32
Net Block
36.85
37.51
15.83
17.65
21.16
21.77
5.52
Gross Block
58.29
53.98
29.08
28.31
28.21
27.02
9.03
Accumulated Depreciation
21.44
16.47
13.25
10.66
7.05
5.25
3.51
Non Current Assets
45.81
48.59
47.34
22.26
25.07
26.01
12.56
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.01
0.01
8.85
0.11
1.11
0.11
0.11
Long Term Loans & Adv.
0.80
5.69
0.92
0.83
0.86
1.95
0.91
Other Non Current Assets
8.14
5.39
21.75
3.67
1.94
2.18
6.02
Current Assets
1,697.40
1,235.26
953.42
840.63
766.18
683.04
583.75
Current Investments
2.90
1.45
0.00
0.00
0.00
0.00
0.00
Inventories
904.06
739.15
652.27
620.98
565.28
543.97
451.88
Sundry Debtors
56.54
106.67
77.24
93.23
80.66
42.25
29.36
Cash & Bank
39.16
110.32
28.02
23.59
20.85
5.96
7.10
Other Current Assets
694.75
44.11
45.26
38.43
99.37
90.86
95.41
Short Term Loans & Adv.
657.34
233.56
150.63
64.39
58.45
48.85
55.34
Net Current Assets
1,209.54
712.88
372.06
418.51
473.04
408.59
315.29
Total Assets
1,743.21
1,283.85
1,000.76
862.89
791.25
709.05
596.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-306.34
9.01
189.69
69.76
-14.93
PBT
136.06
93.87
43.21
36.15
9.05
Adjustment
67.61
142.28
106.72
93.80
80.31
Changes in Working Capital
-490.75
-210.02
46.21
-55.57
-103.09
Cash after chg. in Working capital
-287.08
26.13
196.14
74.38
-13.74
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.26
-17.11
-6.45
-4.62
-1.19
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
78.61
-89.75
-27.12
-21.06
-6.84
Net Fixed Assets
-4.31
-25.35
-0.75
-2.17
Net Investments
-15.54
-5.89
-1.41
-18.16
Others
98.46
-58.51
-24.96
-0.73
Cash from Financing Activity
237.78
70.21
-156.89
-44.68
26.96
Net Cash Inflow / Outflow
10.04
-10.52
5.68
4.01
5.18
Opening Cash & Equivalents
1.29
11.81
6.13
2.12
2.36
Closing Cash & Equivalent
11.34
1.29
11.81
6.13
7.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
184.30
120.43
22.49
12.33
9.18
ROA
6.62%
5.91%
3.44%
3.20%
0.84%
ROE
14.63%
22.97%
58.01%
77.60%
24.07%
ROCE
17.54%
28.98%
22.44%
19.78%
15.35%
Fixed Asset Turnover
9.78
9.93
10.65
9.65
8.69
Receivable days
54.24
81.42
101.75
116.37
93.47
Inventory Days
546.15
616.03
760.01
793.83
843.54
Payable days
261.37
-295.38
-681.33
-158.89
83.72
Cash Conversion Cycle
339.03
992.82
1543.09
1069.08
853.29
Total Debt/Equity
0.54
0.82
8.31
16.29
20.60
Interest Cover
3.07
1.68
1.40
1.39
1.11

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020

News Update:


  • Suraj Estate Developers acquires 100% stake in Hally Pacific
    24th Feb 2026, 09:58 AM

    The company intends to undertake development on the said project site which an estimated sale carpet area of around 0.367 lakh sq. ft. with an estimated GDV of around Rs 200 crore

    Read More
  • Suraj Estate to acquire 100% stake in Hally Pacific
    21st Feb 2026, 10:38 AM

    Pursuant to the acquisition, Hally Pacific will become wholly owned subsidiary of the company

    Read More
  • Suraj Estate Developers planning to raise Rs 45 crore via NCDs
    17th Feb 2026, 15:59 PM

    A meeting of the Management Committee of the Board of Directors is scheduled to be held on February 20, 2026, to approve the same

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.